Question

You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. none...

You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets.

none

X

Sales Budget

The sales budget

One of the major elements of the income statement budget that indicates the quantity of estimated sales and the expected unit selling price.

often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget.

After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts.

LearnCo
Sales Budget
For the Year Ending December 31, 20Y2
Product Unit Sales Volume Unit Selling Price Total Sales
Basic Abacus $8.00 $288,000
Deluxe Abacus 432,000
You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 ProductTotals 72,000You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Unit Sales Volume You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Unit Selling Price $720,000You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Total Sales

Points:

Feedback

Check My Work

Explanation

none

X

Production Budget

The production budget

A budget of estimated unit production.

should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels.

You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared.

LearnCo
Production Budget
For the Year Ending December 31, 20Y2
Units Basic Units Deluxe
Expected units to be sold (from Sales Budget)
Desired ending inventory, December 31, 20Y2 1,000 3,000
Total units available
Estimated beginning inventory, January 1, 20Y2 (1,050) (2,100)
You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2Total units to be produced You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2 You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2

Points:

Feedback

Check My Work

Explanation

none

X

Direct Materials Purchases Budget

The direct materials purchases budget

A budget that uses the production budget as a starting point to budget materials purchases.

should be integrated with the production budget to ensure that production is not interrupted during the year. This budget estimates the quantities of direct materials to be purchased to support budgeted production, along with desired inventory levels of direct materials.

Before you make any changes to the budget, you review the information in the following Direct Materials Data Table and enter the units to be produced from the Production Budget panel. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar.

Direct Materials Data Table

Wood Pieces Beads
Packages required per unit:
  Basic abacus 1 2
  Deluxe abacus 2 3
Cost per package:
  Wood pieces $0.20
  Beads $0.20
Units to be produced (from Production Budget):
  Basic abacus
You are in Column Direct Materials Data Table  Deluxe abacus

Points:

LearnCo
Direct Materials Purchases Budget
For the Year Ending December 31, 20Y2
Direct Materials
Wood Pieces Beads Total
Packages required for production:
  Basic abacus
  Deluxe abacus
Desired inventory, December 31, 20Y2 2,200 5,000
Total packages available
Estimated inventory, January 1, 20Y2 (3,500) (4,500)
Total packages to be purchased
Unit price (per package) x x
You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2Total direct materials to be purchased You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 $58,310You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2

Points:

Feedback

Check My Work

Explanation

none

X

Direct Labor Cost Budget

Direct labor needs from the direct labor cost budget

Budget that estimates direct labor hours and related cost needed to support budgeted production.

should be coordinated between the production and personnel departments so that there will be enough labor available for production.

Before you make any changes to the budget, you review the information in the following Direct Labor Data Table and enter the units to be produced from the Production Budget panel. After scanning the Direct Labor Cost Budget (which follows the Direct Labor Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Labor Data Table, or from the sales budget, production budget, and direct materials purchases budget you prepared. When required, round your answers to the nearest dollar.

Direct Labor Data Table

Gluing Assembly
Hours required per unit:
  Basic abacus 0.10 0.10
  Deluxe abacus 0.10 0.20
Labor hourly rate:
  Gluing $13.00
  Assembly $19.00
Units to be produced (from Production Budget):
  Basic abacus
You are in Column Direct Labor Data Table  Deluxe abacus

Points:

LearnCo
Direct Labor Cost Budget
For the Year Ending December 31, 20Y2
Gluing Assembly Total
Hours required for production:
  Basic abacus
  Deluxe abacus
Total
Hourly rate x x
You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2Total direct labor cost You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2 You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2 $303,230
0 0
Add a comment Improve this question Transcribed image text
Answer #1
LearnCo
Sales Budget
For the Year Ending December 31, 20Y2
Product Unit Sales Volume Unit Selling Price Total Sales
Basic Abacus 36000 $                     8 $       288,000
Deluxe Abacus 36000 $                   12 $       432,000
Total 72000 $       720,000
LearnCo
Production Budget
For the Year Ending December 31, 20Y2
Units Basic Units Deluxe
Expected units to be sold (from Sales Budget) 36000 36000
Desired ending inventory, December 31, 20Y2 1000 3000
Total units available 37000 39000
Estimated beginning inventory, January 1, 20Y2 -1050 -2100
Units to be produced 35950 36900
LearnCo
Direct Materials Purchases Budget
For the Year Ending December 31, 20Y2
Direct Materials
Wood Pieces Beads Total
Packages required for production:
  Basic abacus 35950 71900
  Deluxe abacus 73800 110700
Desired inventory, December 31, 20Y2 2200 5000
Total packages available 111950 187600
Estimated inventory, January 1, 20Y2 -3500 -4500
Total packages to be purchased 108450 183100
Unit price (per package) $              0.20 $               0.20
Total direct materials to be purchased $          21,690 $           36,620 $         58,310
LearnCo
Direct Labor Cost Budget
For the Year Ending December 31, 20Y2
Gluing Assembly Total
Hours required for production:
  Basic abacus 3595 3595
  Deluxe abacus 3690 7380
Total 7285 10975
Hourly rate $            13.00 $             19.00
Total direct labor cost $          94,705 $        208,525 $       303,230
Add a comment
Know the answer?
Add Answer to:
You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. none...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • addition, the company is interested in budgeting for selling and administrative costs, and in creating a...

    addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2. You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. none X Sales Budget The sales budget One of the major elements of the income statement budget that indicates the quantity of estimated sales and the expected unit selling price. often uses the prior year’s sales as a...

  • LearnCo Sales Budget For the Year Ending December 31, 20Y2 Product Unit Sales Volume Unit Selling...

    LearnCo Sales Budget For the Year Ending December 31, 20Y2 Product Unit Sales Volume Unit Selling Price Total Sales Basic Abacus $8.00 $288,000 Deluxe Abacus 432,000 Totals 72,000 $720,000 X Production Budget The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels. You note that LearnCo has omitted...

  • LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic...

    LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company...

  • Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending...

    Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 404,400 $23 202,600 $28 27,300 34,700 19,000 13,000 Sales budget: Anticipated volume in units Unit selling price Production budget: Desired ending finished goods units Beginning finished goods units Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound...

  • Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending...

    Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget:     Anticipated volume in units 403,400 201,800     Unit selling price $22 $27 Production budget:     Desired ending finished goods units 27,500 17,200     Beginning finished goods units 32,800 13,800 Direct materials budget:     Direct materials per unit (pounds) 2 3     Desired ending direct materials pounds 31,100 17,800     Beginning direct materials...

  • Sheffield Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants...

    Sheffield Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 403,200 203,400 Unit selling price $22 $28 26,700 32,500 19,700 11,400 Production budget: Desired ending finished goods units Beginning finished goods units Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound Direct labor budget: Direct labor...

  • Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants...

    Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget:     Anticipated volume in units 403,400 203,700     Unit selling price $22 $27 Production budget:     Desired ending finished goods units 29,900 17,700     Beginning finished goods units 34,700 12,000 Direct materials budget:     Direct materials per unit (pounds) 1 2     Desired ending direct materials pounds 32,800 16,600     Beginning direct materials pounds 43,800 13,300     Cost per...

  • Culver Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants...

    Culver Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget:     Anticipated volume in units 404,400 202,600     Unit selling price $23 $28 Production budget:     Desired ending finished goods units 27,300 19,000     Beginning finished goods units 34,700 13,000 Direct materials budget:     Direct materials per unit (pounds) 2 2     Desired ending direct materials pounds 34,200 19,400     Beginning direct materials pounds 44,400 12,000     Cost per...

  • Part A Part B Problem 10.34A a-e Greish Inc. is preparing its annual budgets for the...

    Part A Part B Problem 10.34A a-e Greish Inc. is preparing its annual budgets for the year ending December 31, 2020. Accounting assistants have provided the following data: Product LN 35 Product LN 40 Sales budget Expected volume in units 402,000 241,000 Unit selling price $31 $35 Production budget Desired ending finished good units 31,000 21,000 Beginning finished goods units 21,000 16,000 Direct materials budget: Direct materials per unit (kilograms) 2 3 Desired kilograms of ending direct materials 47,000 15,000...

  • Culver Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furn...

    Culver Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget:     Anticipated volume in units 404,400 202,600     Unit selling price $23 $28 Production budget:     Desired ending finished goods units 27,300 19,000     Beginning finished goods units 34,700 13,000 Direct materials budget:     Direct materials per unit (pounds) 2 2     Desired ending direct materials pounds 34,200 19,400     Beginning direct materials pounds 44,400 12,000     Cost per...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT